Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $155k initial cash invested.
-13.44%
Cash On Cash
3.47%
Cap Rate
0.55
DSCR
$4,490
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $6,225 expenses = $1,735 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,517
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,490
Total Expenses
$6,225
Mortgage P&I
77%
$3,441
Property Taxes
23%
$1,015
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494